	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,384	£3,435	£3,486	£3,573	£3,663	£17,541
Total Expenses	£4,816	£4,871	£4,917	£4,968	£5,019	£24,591
Profit Before Tax	£-1,432	£-1,436	£-1,431	£-1,394	£-1,356	£-7,050
Profit After Tax	£-1,432	£-1,436	£-1,431	£-1,394	£-1,356	£-7,050
Change In Property Value	£1	£1,540	£2,749	£3,658	£2,548	£10,496
Net Return	£-1,431	£104	£1,318	£2,264	£1,192	£3,447
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	-6%	0%	5%	9%	5%	14%